Flat E14 1 bed 1 bath

Landmark Square, London E14

London, England · E14

Initial Investment

First Year

£203,837First Year

Profit From Rental Income

After 5 Years

£42,510

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£63,511

↗ 10%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,372	£39,963	£40,962	£41,986	£43,245	£205,527
Total Expenses	£30,347	£30,452	£30,595	£30,741	£30,910	£153,046
Profit Before Tax	£9,025	£9,510	£10,366	£11,244	£12,335	£52,481
Profit After Tax	£7,310	£7,703	£8,397	£9,108	£9,992	£42,510
Change In Property Value	£6	£6	£12,305	£21,965	£29,229	£63,511
Net Return	£7,316	£7,709	£20,702	£31,073	£39,220	£106,021
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change